Ricoh Leasing Co Ltd
TSE:8566
Income Statement
Earnings Waterfall
Ricoh Leasing Co Ltd
Revenue
|
309.2B
JPY
|
Cost of Revenue
|
-263.8B
JPY
|
Gross Profit
|
45.4B
JPY
|
Operating Expenses
|
-24.8B
JPY
|
Operating Income
|
20.6B
JPY
|
Other Expenses
|
-9.8B
JPY
|
Net Income
|
10.8B
JPY
|
Income Statement
Ricoh Leasing Co Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
240 240
N/A
|
245 904
+2%
|
249 797
+2%
|
253 550
+2%
|
257 108
+1%
|
258 733
+1%
|
262 663
+2%
|
266 572
+1%
|
271 046
+2%
|
275 879
+2%
|
280 459
+2%
|
284 431
+1%
|
287 180
+1%
|
291 116
+1%
|
295 279
+1%
|
297 419
+1%
|
301 757
+1%
|
304 341
+1%
|
305 476
+0%
|
308 572
+1%
|
311 786
+1%
|
313 957
+1%
|
317 746
+1%
|
324 320
+2%
|
328 580
+1%
|
332 256
+1%
|
341 478
+3%
|
340 040
0%
|
332 583
-2%
|
326 266
-2%
|
310 999
-5%
|
306 430
-1%
|
307 964
+1%
|
303 853
-1%
|
304 264
+0%
|
299 196
-2%
|
297 346
-1%
|
298 889
+1%
|
300 070
+0%
|
305 164
+2%
|
309 204
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(211 768)
|
(217 309)
|
(221 014)
|
(224 375)
|
(227 643)
|
(228 917)
|
(232 655)
|
(236 552)
|
(240 823)
|
(245 507)
|
(249 713)
|
(253 458)
|
(256 173)
|
(259 957)
|
(264 060)
|
(266 394)
|
(270 571)
|
(273 081)
|
(274 046)
|
(276 708)
|
(279 439)
|
(281 013)
|
(284 228)
|
(289 848)
|
(293 673)
|
(297 073)
|
(305 633)
|
(303 677)
|
(295 398)
|
(288 564)
|
(272 577)
|
(267 337)
|
(268 218)
|
(263 812)
|
(262 712)
|
(257 466)
|
(255 359)
|
(255 617)
|
(257 214)
|
(260 743)
|
(263 783)
|
|
Gross Profit |
28 472
N/A
|
28 595
+0%
|
28 783
+1%
|
29 175
+1%
|
29 465
+1%
|
29 816
+1%
|
30 008
+1%
|
30 020
+0%
|
30 223
+1%
|
30 372
+0%
|
30 746
+1%
|
30 973
+1%
|
31 007
+0%
|
31 159
+0%
|
31 219
+0%
|
31 025
-1%
|
31 186
+1%
|
31 260
+0%
|
31 430
+1%
|
31 864
+1%
|
32 347
+2%
|
32 944
+2%
|
33 518
+2%
|
34 472
+3%
|
34 907
+1%
|
35 183
+1%
|
35 845
+2%
|
36 363
+1%
|
37 185
+2%
|
37 702
+1%
|
38 422
+2%
|
39 093
+2%
|
39 746
+2%
|
40 041
+1%
|
41 552
+4%
|
41 730
+0%
|
41 987
+1%
|
43 272
+3%
|
42 856
-1%
|
44 421
+4%
|
45 421
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(12 166)
|
(12 536)
|
(12 852)
|
(12 914)
|
(13 187)
|
(13 309)
|
(13 311)
|
(13 383)
|
(13 389)
|
(13 421)
|
(13 543)
|
(13 577)
|
(13 657)
|
(13 826)
|
(13 886)
|
(14 037)
|
(14 188)
|
(14 708)
|
(14 861)
|
(15 124)
|
(15 169)
|
(15 668)
|
(16 019)
|
(16 771)
|
(16 902)
|
(18 165)
|
(20 208)
|
(19 469)
|
(19 572)
|
(20 231)
|
(18 520)
|
(18 988)
|
(19 724)
|
(20 761)
|
(21 043)
|
(21 869)
|
(22 246)
|
(22 030)
|
(23 188)
|
(23 884)
|
(24 784)
|
|
Selling, General & Administrative |
(12 165)
|
(12 536)
|
(12 851)
|
(12 914)
|
(13 188)
|
(13 308)
|
(13 310)
|
(13 380)
|
(13 386)
|
(13 420)
|
(13 542)
|
(13 577)
|
(13 657)
|
(13 825)
|
(13 886)
|
(14 036)
|
(14 187)
|
(14 708)
|
(14 860)
|
(15 124)
|
(15 169)
|
(15 667)
|
(16 018)
|
(16 769)
|
(16 902)
|
(18 164)
|
(20 206)
|
(19 469)
|
(19 571)
|
(20 229)
|
(18 519)
|
(18 986)
|
(19 722)
|
(20 759)
|
(21 042)
|
(21 867)
|
(22 242)
|
(22 030)
|
(23 187)
|
(23 885)
|
(24 784)
|
|
Other Operating Expenses |
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(2)
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(4)
|
0
|
(1)
|
1
|
0
|
|
Operating Income |
16 306
N/A
|
16 059
-2%
|
15 931
-1%
|
16 261
+2%
|
16 278
+0%
|
16 507
+1%
|
16 697
+1%
|
16 637
0%
|
16 834
+1%
|
16 951
+1%
|
17 203
+1%
|
17 396
+1%
|
17 350
0%
|
17 333
0%
|
17 333
N/A
|
16 988
-2%
|
16 998
+0%
|
16 552
-3%
|
16 569
+0%
|
16 740
+1%
|
17 178
+3%
|
17 276
+1%
|
17 499
+1%
|
17 701
+1%
|
18 005
+2%
|
17 018
-5%
|
15 637
-8%
|
16 894
+8%
|
17 613
+4%
|
17 471
-1%
|
19 902
+14%
|
20 105
+1%
|
20 022
0%
|
19 280
-4%
|
20 509
+6%
|
19 861
-3%
|
19 741
-1%
|
21 242
+8%
|
19 668
-7%
|
20 537
+4%
|
20 637
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(9)
|
(13)
|
(11)
|
(7)
|
(5)
|
15
|
10
|
3
|
4
|
(19)
|
(19)
|
(19)
|
(17)
|
22
|
(8)
|
10
|
9
|
95
|
68
|
155
|
156
|
212
|
273
|
209
|
206
|
425
|
332
|
346
|
393
|
367
|
476
|
579
|
609
|
453
|
426
|
400
|
416
|
391
|
445
|
499
|
542
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(60)
|
(60)
|
(60)
|
(60)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 902)
|
(3 782)
|
(5 248)
|
|
Total Other Income |
(99)
|
(162)
|
(144)
|
(161)
|
(161)
|
(75)
|
(92)
|
(81)
|
(80)
|
(89)
|
(87)
|
(78)
|
(53)
|
(175)
|
(141)
|
(165)
|
(202)
|
(232)
|
(161)
|
(152)
|
(138)
|
(105)
|
(150)
|
(170)
|
(351)
|
(356)
|
(309)
|
(385)
|
(238)
|
(268)
|
(492)
|
(310)
|
(281)
|
(211)
|
6
|
20
|
1
|
(46)
|
(176)
|
(206)
|
(220)
|
|
Pre-Tax Income |
16 198
N/A
|
15 884
-2%
|
15 776
-1%
|
16 093
+2%
|
16 112
+0%
|
16 447
+2%
|
16 615
+1%
|
16 559
0%
|
16 758
+1%
|
16 843
+1%
|
17 097
+2%
|
17 299
+1%
|
17 280
0%
|
17 180
-1%
|
17 184
+0%
|
16 833
-2%
|
16 805
0%
|
16 415
-2%
|
16 476
+0%
|
16 743
+2%
|
17 196
+3%
|
17 383
+1%
|
17 622
+1%
|
17 740
+1%
|
17 860
+1%
|
17 087
-4%
|
15 600
-9%
|
16 795
+8%
|
17 708
+5%
|
17 510
-1%
|
19 886
+14%
|
20 374
+2%
|
20 350
0%
|
19 522
-4%
|
20 941
+7%
|
20 281
-3%
|
20 158
-1%
|
21 587
+7%
|
16 035
-26%
|
17 048
+6%
|
15 711
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6 275)
|
(6 264)
|
(6 142)
|
(6 164)
|
(6 084)
|
(6 225)
|
(6 145)
|
(6 016)
|
(5 949)
|
(5 712)
|
(5 707)
|
(5 623)
|
(5 501)
|
(5 305)
|
(5 241)
|
(5 215)
|
(5 171)
|
(4 999)
|
(5 070)
|
(5 090)
|
(5 272)
|
(5 338)
|
(5 434)
|
(5 509)
|
(5 536)
|
(5 259)
|
(4 800)
|
(5 157)
|
(5 510)
|
(5 491)
|
(6 217)
|
(6 469)
|
(6 318)
|
(6 041)
|
(6 546)
|
(6 263)
|
(6 278)
|
(6 708)
|
(4 940)
|
(5 268)
|
(4 898)
|
|
Income from Continuing Operations |
9 923
|
9 620
|
9 634
|
9 929
|
10 028
|
10 222
|
10 470
|
10 543
|
10 809
|
11 131
|
11 390
|
11 676
|
11 779
|
11 875
|
11 943
|
11 618
|
11 634
|
11 416
|
11 406
|
11 653
|
11 924
|
12 045
|
12 188
|
12 231
|
12 324
|
11 828
|
10 800
|
11 638
|
12 198
|
12 019
|
13 669
|
13 905
|
14 032
|
13 481
|
14 395
|
14 018
|
13 880
|
14 879
|
11 095
|
11 780
|
10 813
|
|
Income to Minority Interest |
(69)
|
(69)
|
(61)
|
(68)
|
(84)
|
(86)
|
(97)
|
(87)
|
(83)
|
(82)
|
(83)
|
(98)
|
(94)
|
(101)
|
(104)
|
(104)
|
(113)
|
(110)
|
(116)
|
(120)
|
(86)
|
(101)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
9 853
N/A
|
9 550
-3%
|
9 572
+0%
|
9 860
+3%
|
9 943
+1%
|
10 136
+2%
|
10 374
+2%
|
10 456
+1%
|
10 726
+3%
|
11 049
+3%
|
11 308
+2%
|
11 578
+2%
|
11 686
+1%
|
11 772
+1%
|
11 837
+1%
|
11 511
-3%
|
11 519
+0%
|
11 306
-2%
|
11 289
0%
|
11 533
+2%
|
11 801
+2%
|
11 943
+1%
|
12 120
+1%
|
12 195
+1%
|
12 323
+1%
|
11 827
-4%
|
10 800
-9%
|
11 638
+8%
|
12 197
+5%
|
12 019
-1%
|
13 668
+14%
|
13 905
+2%
|
14 033
+1%
|
13 481
-4%
|
14 395
+7%
|
14 018
-3%
|
13 879
-1%
|
14 879
+7%
|
11 095
-25%
|
11 779
+6%
|
10 813
-8%
|
|
EPS (Diluted) |
317.83
N/A
|
308.06
-3%
|
308.77
+0%
|
318.06
+3%
|
320.74
+1%
|
324.71
+1%
|
334.64
+3%
|
337.29
+1%
|
346
+3%
|
353.95
+2%
|
364.77
+3%
|
373.48
+2%
|
376.96
+1%
|
377.11
+0%
|
381.83
+1%
|
371.32
-3%
|
371.58
+0%
|
362.19
-3%
|
364.16
+1%
|
372.03
+2%
|
378.05
+2%
|
382.59
+1%
|
389.83
+2%
|
395.53
+1%
|
399.6
+1%
|
382.78
-4%
|
350.37
-8%
|
377.56
+8%
|
395.68
+5%
|
389.92
-1%
|
443.42
+14%
|
451.11
+2%
|
455.26
+1%
|
437.35
-4%
|
467.01
+7%
|
454.78
-3%
|
450.27
-1%
|
482.71
+7%
|
359.95
-25%
|
382.14
+6%
|
350.8
-8%
|